DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.26
Today's Fair Value
$144.43 +24.23%
Margin of Safety
+19.50%
Projected Value (5Y)
$232.61 +100.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.79% | CAGR (5y): 25.99%
%
Regression: 0.15% | CAGR (5y): 1.7%
%
Regression: -1.9% | CAGR (5y): -5.59%
Capped at 18.00x (Historical 5y: 15.15x)
%